Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $118k initial cash invested.
-7.48%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$4,106
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $4,843 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,500
Closing costs
1%
$4,775
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$4,843
Mortgage P&I
57%
$2,345
Property Taxes
20%
$806
Home Insurance
4%
$167
HOA
3%
$129
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452